[YNHPROP] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[YNHPROP] YNH PROPERTY BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 190.97%
Quarter Report
Latest QR
Upcoming QR
YNHPROP's Result
YNHPROP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 210,746 262,664 269,215 349,327 362,723 333,728 369,722 -8.93%
PBT 22,647 35,648 16,388 54,667 26,062 50,134 52,365 -13.03%
Tax -13,330 -14,893 -9,255 -12,496 -10,454 -17,666 -14,363 -1.23%
NP 9,317 20,755 7,133 42,171 15,608 32,468 38,002 -20.87%
-
NP to SH -14,593 20,755 7,133 42,171 15,608 32,468 38,002 -
-
Tax Rate 58.86% 41.78% 56.47% 22.86% 40.11% 35.24% 27.43% -
Total Cost 201,429 241,909 262,082 307,156 347,115 301,260 331,720 -7.97%
-
Net Worth 1,216,699 1,227,278 1,231,374 1,163,799 909,879 929,848 903,581 5.08%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,216,699 1,227,278 1,231,374 1,163,799 909,879 929,848 903,581 5.08%
NOSH 528,999 528,999 528,999 528,999 528,999 528,999 528,999 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.42% 7.90% 2.65% 12.07% 4.30% 9.73% 10.28% -
ROE -1.20% 1.69% 0.58% 3.62% 1.72% 3.49% 4.21% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 39.84 49.65 50.94 66.04 68.57 63.53 70.38 -9.04%
EPS -2.76 -0.63 1.35 7.97 2.95 6.18 7.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.32 2.33 2.20 1.72 1.77 1.72 4.95%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 39.84 49.65 50.89 66.04 68.57 63.09 69.89 -8.93%
EPS -2.76 -0.63 1.35 7.97 2.95 6.14 7.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.32 2.3277 2.20 1.72 1.7577 1.7081 5.08%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.23 2.65 2.76 2.72 1.30 1.40 1.50 -
P/RPS 10.62 5.34 5.42 4.12 1.90 2.20 2.13 30.68%
P/EPS -153.34 67.54 204.49 34.12 44.06 22.65 20.74 -
EY -0.65 1.48 0.49 2.93 2.27 4.41 4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.14 1.18 1.24 0.76 0.79 0.87 13.29%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 30/03/21 28/02/20 28/02/19 26/02/18 28/02/17 -
Price 4.69 2.67 2.81 2.63 1.21 1.42 1.50 -
P/RPS 11.77 5.38 5.52 3.98 1.76 2.24 2.13 32.94%
P/EPS -170.01 68.05 208.19 32.99 41.01 22.98 20.74 -
EY -0.59 1.47 0.48 3.03 2.44 4.35 4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.15 1.21 1.20 0.70 0.80 0.87 15.25%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment